3.209
Revenue¥B
2.642
2.831
3.005
3.201
3.431
3.663
3.900
4.105
4.451
4.757
3.482
6.76%
6.92%
22
29.59
Revenue growth%
21.38
19.84
19.99
21.39
18.92
20.39
19.26
18.40
19.33
20.16
26.42
19.33
19.92
49
16.45
Gross margin%
17.09
18.47
19.32
21.53
23.25
23.44
26.36
25.56
23.28
22.25
6.65
23.44
22.75
35
2.04
Operating margin%
32.05
33.05
33.20
33.23
32.44
33.37
35.36
37.61
39.38
39.08
3.33
37.61
33.30
41
19.29
Net margin%
5.11
6.19
5.49
2.93
2.07
4.84
2.18
5.06
5.35
2.71
26.87
4.84
4.95
91
27.33
P/E ratio (avg)x
27.84
30.25
31.84
36.03
38.41
38.79
42.28
47.29
52.61
61.28
25.39
47.29
38.60
44
37.63
EV/EBITx
32.12
34.29
37.33
37.13
41.83
39.89
39.47
37.22
36.62
34.07
25.02
37.22
37.18
25
15.00
FCF yield (avg)%
29.14
27.83
25.39
24.57
27.01
27.23
25.43
25.01
26.51
23.97
10.13
25.43
25.97
79
6.33
FCF margin%
15.59
12.92
12.09
13.26
13.42
13.27
13.37
15.12
17.54
17.98
8.31
15.12
13.40
27
1.496
FCF / Net incomex
1.071
1.070
1.139
1.068
1.094
0.995
0.990
1.043
0.958
1.052
1.392
0.995
1.060
6
24.76
ROIC%
21.95
22.12
20.65
19.46
22.16
24.61
26.12
29.05
30.65
30.14
15.37
29.05
23.39
14
25.43
Return on equity%
14.98
14.78
14.25
13.22
11.37
9.93
10.36
11.57
10.04
8.10
4.91
10.04
11.47
62
4.25
Return on assets%
24.51
21.76
22.51
22.73
25.19
23.84
25.75
24.56
24.88
25.52
11.90
24.88
24.53
10
18.63
EPS¥
18.42
20.07
18.82
20.18
20.97
22.36
21.48
19.67
18.26
16.62
19.30
(4.54%)
(0.42%)
—
13.77
EPS growth%
0.40
0.50
0.40
1.13
2.91
0.88
3.39
3.24
6.19
4.82
26.79
3.39
2.02
35
24.86
Bookvalue per sh¥
19.89
18.59
16.06
17.36
16.40
15.82
16.28
16.03
14.44
12.48
34.24
(5.32%)
(3.99%)
—
30.53
FCF per share¥
6.79
6.69
7.84
7.81
9.37
10.12
11.52
13.82
15.41
17.91
26.72
13.82%
10.08%
—
32.55
Dividend per sh¥
35.77
40.32
42.12
43.06
49.20
52.74
60.67
62.89
64.49
72.39
20.05
8.03%
8.26%
—
19.20
Div yield (avg)%
14.91
17.21
17.65
19.29
20.81
21.32
19.50
21.41
19.26
19.48
26.52
19.50
19.38
69
4.92
Payout ratio%
9.73
7.03
7.52
8.54
10.50
12.19
14.17
15.37
12.88
11.41
11.98
12.88
10.95
91
93.50
Shares (diluted)M
63.97
62.04
61.98
66.72
69.68
70.74
67.07
61.11
58.24
52.37
95.01
(5.55%)
(3.07%)
11
17.03
Buyback yield%
5.60
6.13
7.71
6.09
8.36
8.31
9.11
9.29
10.49
11.15
27.64
9.29
8.33
46
1.211
D/E ratiox
1.964
1.756
1.764
1.645
1.686
1.601
1.636
1.445
1.304
1.223
0.920
1.445
1.641
8
1.474
Enterprise value¥B
1.135
1.175
1.068
0.993
0.888
0.961
0.936
0.952
0.948
0.987
0.299
2.15%
(1.74%)
36
0.378
LT debt¥B
4.447
5.005
4.861
4.716
5.410
6.083
6.925
6.877
7.272
8.517
1.236
9.50%
8.03%
83
Revenue
¥4.757B
6.92%
1.00×
Cost of revenue
¥2.672B
6.94%
1.00×
Operating expenses
¥488.2M
6.41%
0.95×
Goodwill & intangibles
19.71%
Property and equipment
17.62%
Spread over hurdle
16.83%